

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,758.9 | 4,293.4 | 4,574.7 | 7,474 | 7,647.3 | 7,617.4 | |
COGS | 82.99 | 75.2 | 84.67 | 1,706 | 1,721.3 | 1,899.8 | |
Gross Profit | 3,675.9 | 4,218.2 | 4,490 | 5,768.1 | 5,926 | 5,717.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,576.1 | 1,789.6 | 1,623.6 | 1,604.9 | 1,673.8 | 1,642.2 | |
Total Operating Expenses | 2,099.7 | 2,428.6 | 2,866.4 | 4,163.1 | 4,252.3 | 4,075.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,634 | 1,774 | 2,150 | 3,462 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.08) | (95.59) | - | (3.666) | (10.54) | (11.13) | |
Interest Income | 81.08 | 91.15 | 115 | 117.9 | 99.66 | - | |
Income Tax Expense | 501.4 | 547.1 | 529.3 | 606.8 | 600.6 | 601.1 | |
Net Income | |||||||
Net Income | 1,032.9 | 1,223 | 1,134.8 | 1,032.7 | 1,034.7 | 1,008.4 | |
Supplemental | |||||||
EBIT | 1,576.1 | 1,789.6 | 1,623.6 | 1,604.9 | 1,673.8 | 1,642.2 | |
EBITDA | 1,658.9 | 1,864.1 | 1,707.4 | 2,075.6 | 2,139.2 | 2,124.9 | |